CONROE, Texas, Jan. 30, 2019 (GLOBE NEWSWIRE) — Spirit of Texas Bancshares, Inc. (NASDAQ: STXB) (the “Company”), the bank holding company for Spirit of Texas Bank, today reported its results for its fourth quarter December 31, 2018.

Fourth Quarter 2018 Financial and Operational Highlights

• Net income increased to $2.5 million compared to $523 thousand in the fourth quarter 2017. Adjusted net income⁽¹⁾ was $3.8 million, which excluded $1.3 million of after-tax, merger-related expenses.
• Diluted earnings per share was $0.22 compared to $0.07 in the fourth quarter 2017.  Adjusted diluted earnings per share⁽¹⁾ was $0.33, respectively, which excluded $1.3 million of after-tax, merger-related expenses.
• Reported and Tax Equivalent Net Interest Margin⁽¹⁾ were 4.59% and 4.62%, respectively.
• Organic deposit growth of $12.7 million or 5.8% annualized.
• Organic loan growth of $22.6 million or 9.4% annualized.
• Return on Average Assets was 0.78% annualized for the fourth quarter 2018 including the merger-related expenses.
• At December 31, 2018, Book value per share was $16.42 and Tangible book value per share⁽¹⁾ was $14.12.
• At December 31, 2018, Total Stockholders’ Equity to Total Assets was 13.54% and Tangible Equity to Tangible Assets⁽¹⁾ was 11.87%.
• Completed the acquisition of Comanche National Bank on November 14, 2018. The combined organization has 23 branches and has total assets of $1.5 billion.
• On November 27, 2018, announced the definitive agreement to acquire First Beeville Financial Corporation and its Subsidiary, the First National Bank of Beeville.

Dean Bass, Spirit of Texas Bancshares’ Chairman and Chief Executive Officer, stated, “The fourth quarter was a strong finish to an outstanding year for Spirit of Texas Bank. We are pleased with our banking metrics, which were particularly favorable when compared to the fourth quarter of 2017. We are adding quality clients that are driving growth in both our loan and deposit portfolios, and the Texas markets we serve remain strong.  We expect to see margin expansion going forward as the investment securities portfolio continues to pay down and the funds are reinvested in the higher yielding loan portfolio.

“The completion of the Comanche National Bank branches in November and the pending acquisition of First Beeville Financial Corporation and its bank subsidiary, The First National Bank of Beeville, gives us confidence that we will maintain our strong performance into 2019 and continue to build long-term shareholder value,” Mr. Bass concluded.

Comanche National Bank Acquisition
On November 14, 2018, The Company closed its previously announced acquisition of Comanche National Corporation and its subsidiary, The Comanche National Bank (together, “Comanche”), in a cash and stock transaction.  The closing consideration consisted of approximately $12.2 million in cash and 2,142,857 shares of Spirit’s common stock. Under the terms of the Agreement, each outstanding share of Comanche was converted into the right to receive $30.67 in cash and approximately 5.37 shares of Spirit common stock, plus cash in lieu of any resulting fractional shares.  Spirit and Comanche offices and services are expected to be integrated during the first quarter of 2019.  The transaction added approximately $350 million in total assets with eight branches in attractive deposit markets, including markets that complement Spirit’s Tarrant County operations and provide for future “fill-in” opportunities.

Loan Portfolio and Composition
During the year, the loan portfolio, gross of the allowance for loan losses, grew to $1.09 billion as of December 31, 2018, an increase of 14.6% from $954.1 million as of September 30, 2018 and 25.8% from $869.1 million as of December 31, 2017.  Loan growth during the quarter was primarily driven by the $116.2 million obtained through the Comanche acquisition.

Asset Quality
The provision for loan losses recorded in the fourth quarter of 2018 was $700 thousand. The provision for loan losses served to increase the allowance to $6.3 million, or 0.58% of the $1.09 billion in loans outstanding. The nonperforming loans to loans held for investment ratio as of December 31, 2018 was 0.46% from 0.39% at September 30, 2018, and 0.41% at December 31, 2017. Annualized net charge-offs were 22 basis points in the fourth quarter of 2018.

Deposits and Borrowings
Deposits totaled $1.18 billion as of December 31, 2018, an increase of 35.5% from $872.6 million as of September 30, 2018 and 41.6% from $835.4 million as of December 31, 2017.  Demand deposits increased $49.1 million, or 23.6%, from September 30, 2018 and $80.1 million, or 45.3%, from December 31, 2017. Deposit growth during the fourth quarter 2018 was primarily driven by the $297.3 million obtained through the Comanche National Bank acquisition. Demand deposits represent 21.7% of total deposits as of December 31, 2018, compared to 23.8% as of September 30, 2018 and 21.2% as of December 31, 2017. The average cost of deposits were 101 basis points in the fourth quarter of 2018, representing a 21 basis point increase from the fourth quarter of 2017 and a one basis point decrease from the third quarter of 2018.

Net Interest Margin and Net Interest Income
The net interest margin in the fourth quarter of 2018 was 4.59%, an increase of 38 basis points from the fourth quarter of 2017 and a decrease of one basis point from the third quarter of 2018. The tax equivalent net interest margin in the fourth quarter of 2018 was 4.62%, an increase of 32 basis points from the fourth quarter of 2017 and a decrease of 3 basis points from the third quarter of 2018.  The increase from the prior year period was due primarily to the impact of higher interest rates. The slight decrease from the third quarter of 2018 was due to the increase in the average balance of the lower yielding investment securities portfolio obtained through the Comanche National Bank acquisition.  The Company expects to see margin expansion going forward as the investment securities portfolio continues to pay down and the funds are reinvested in the higher yielding loan portfolio. Legacy Spirit of Texas net interest margin in the fourth quarter of 2018 was 4.76%, an increase of 11 basis points from the third quarter of 2018.

Net interest income totaled $13.9 million in the fourth quarter of 2018, an increase of 37.8% from $10.1 million in the fourth quarter of 2017.  Interest income totaled $16.9 million in the fourth quarter of 2018, an increase of 37.7% from $12.3 million in the same period in 2017.  Interest and fees on loans increased by $3.9 million, or 33.0%, from the fourth quarter of 2017 due to organic and acquired growth in the loan portfolio and the impact of an increase in interest rates. Interest expense was $3.1 million in the fourth quarter of 2018, an increase of 36.9% from $2.2 million in the prior year period. The increase from the fourth quarter of 2017 was primarily due to an increase in the rate paid on interest-bearing liabilities of 20 basis points and the growth in the deposit base from the Comanche acquisition.

Noninterest Income and Noninterest Expense
Noninterest income totaled $3.0 million in the fourth quarter of 2018 when compared to $1.9 million in the fourth quarter of 2017. The primary components of noninterest income in the quarter were gain on sales of loans, net, SBA loan servicing fees and service charges and fees of $1.2 million, $1.0 million and $649 thousand, respectively. Noninterest expense totaled $13.6 million in the fourth quarter of 2018, an increase of 43.5% from $9.5 million in the prior year period. The increase was primarily driven by merger related expenses related to the Comanche acquisition and the acquisition of the First National Bank of Beeville which is pending shareholder and regulatory approval.

The Efficiency Ratio was 80.36% in the fourth quarter 2018, including $1.3 million of after-tax merger related expenses, compared to 79.00% in the fourth quarter of 2017.

1. Adjusted Net Income, Adjusted Diluted Earnings Per Share, Tax Equivalent Net Interest Margin, Tangible Book Value Per Share, and Tangible Equity to Tangible Assets Ratio are all non-GAAP measures. Spirit believes that for Adjusted Net Income and Adjusted Basic and Diluted Earnings Per Share, the adjustments made to net income allow investors and analysts to better assess its basic and diluted earnings per common share by removing the volatility that is associated with merger related expenses that are unrelated to its core business.  In Spirit’s judgment, regarding Tax Equivalent Net Interest Margin, the fully tax equivalent basis is the preferred industry measurement basis for net interest margin and that it enhances comparability of net interest income arising from taxable and tax-exempt sources.  Regarding Tangible Book Value Per Share and Tangible Equity To Tangible Assets, Spirit believes that that this measure is important to many investors in the marketplace who are interested in changes from period to period in book value per share exclusive of changes in intangible assets. Goodwill and other intangible assets have the effect of increasing total book value while not increasing its tangible book value.  The non-GAAP financial measures that we discuss in this news release should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which we calculate the non-GAAP financial measures that we discuss in this news release may differ from that of other banking organizations reporting measures with similar names. You should understand how such other banking organizations calculate their financial measures similar or with names similar to the non-GAAP financial measures we have discussed in this news release when comparing such non-GAAP financial measures. Please see a reconciliation to the nearest respective GAAP measures at the end of this news release.

Conference Call

Spirit of Texas Bancshares has scheduled a conference call to discuss its fourth quarter and fiscal year 2018 results, which will be broadcast live over the Internet, on Thursday, January 31, 2018 at 10:00 a.m. Eastern Time / 9:00 a.m. Central Time. To participate in the call, dial 201-389-0867 and ask for the Spirit of Texas call at least 10 minutes prior to the start time, or access it live over the Internet at http://ir.sotb.com/events-presentations.  For those who cannot listen to the live call, a replay will be available through February 7, 2018 and may be accessed by dialing 201-612-7415 and using pass code 13686482#. Also, an archive of the webcast will be available shortly after the call at http://ir.sotb.com/events-presentations for 90 days.

About Spirit of Texas Bancshares, Inc.

Spirit of Texas Bancshares, Inc., through its wholly owned subsidiary, Spirit of Texas Bank, SSB, provides a wide range of relationship-driven commercial banking products and services tailored to meet the needs of businesses, professionals and individuals.  Spirit operates in the Houston, Dallas/Fort Worth and Bryan College Station metropolitan areas.  Please visit https://www.sotb.com for more information.

Forward-Looking Statements

This release may contain “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Any statements about our expectations, beliefs, plans, strategies, predictions, forecasts, objectives or assumptions of future events or performance are not historical facts and may be forward-looking. These statements are often, but not always, made through the use of words or phrases such as “anticipates,” “believes,” “expects,” “can,” “could,” “may,” “predicts,” “potential,” “opportunity,” “should,” “will,” “estimate,” “plans,” “projects,” “continuing,” “ongoing,” “expects,” “seeks,” “intends” and similar words or phrases. Accordingly, these statements involve estimates, known and unknown risks, assumptions and uncertainties that could cause actual strategies, actions or results to differ materially from those expressed in them, and are not guarantees of timing, future results or other events or performance. Because forward-looking statements are necessarily only estimates of future strategies, actions or results, based on management’s current expectations, assumptions and estimates on the date hereof, and there can be no assurance that actual strategies, actions or results will not differ materially from expectations, you are cautioned not to place undue reliance on such statements. Additional information regarding certain risks, uncertainties and other factors that could cause actual strategies, actions and results to differ materially from those contemplated in forward-looking statements is included from time to time in our filings with the SEC, including under the heading “Risk Factors” in our prospectus filed with the Securities and Exchange Commission (SEC) pursuant to Rule 424(b) of the Securities Act of 1933, as amended (Securities Act), on May 4, 2018. Any forward-looking statement speaks only as of the date on which it is made, and Spirit of Texas Bancshares, Inc. undertakes no obligation to update any forward-looking statement, whether to reflect events or circumstances after the date on which the statement is made, to reflect new information or the occurrence of unanticipated events, or otherwise.

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY
Consolidated Statements of Income
(Unaudited)
		For the Three Months Ended
		December 31, 2018			September 30, 2018			June 30, 2018			March 31, 2018				December 31, 2017
		(Dollars in thousands, except per share data)
Interest income:
Interest and fees on loans		$	15,817		$	13,901		$	13,078		$	12,291			$	11,896
Interest and dividends on investment securities			897			202			195			214				201
Other interest income			208			173			215			148				195
Total interest income			16,922			14,276			13,488			12,653				12,292
Interest expense:
Interest on deposits			2,613			2,197			1,941			1,731				1,689
Interest on FHLB advances and other borrowings			447			389			465			541				546
Total interest expense			3,060			2,586			2,406			2,272				2,235
Net interest income			13,862			11,690			11,082			10,381				10,057
Provision for loan losses			700			486			635			339				671
Net interest income after provision for loan losses			13,162			11,204			10,447			10,042				9,386
Noninterest income:
Service charges and fees			649			462			419			357				406
SBA loan servicing fees			1,026			529			548			624				416
Mortgage referral fees			97			160			208			156				103
Gain on sales of loans, net			1,236			1,369			1,041			1,474				974
Other noninterest income			23			47			87			(23	)			17
Total noninterest income			3,031			2,567			2,303			2,588				1,916
Noninterest expense:
Salaries and employee benefits			7,988			6,623			6,043			6,858				5,564
Occupancy and equipment expenses			1,479			1,279			1,221			1,236				1,381
Professional services			1,806			624			314			311				686
Data processing and network			340			302			321			313				367
Regulatory assessments and insurance			307			266			266			255				235
Amortization of intangibles			390			176			175			176				176
Advertising			81			83			102			115				120
Marketing			154			115			121			118				180
Telephone expense			82			120			114			98				84
Other operating expenses			949			693			704			646				666
Total noninterest expense			13,576			10,281			9,381			10,126				9,459
Income before income tax expense			2,617			3,490			3,369			2,504				1,843
Income tax expense			104			719			688			491				1,320
Net income		$	2,513		$	2,771		$	2,681		$	2,013			$	523
Earnings per common share:
Basic		$	0.23		$	0.28		$	0.30		$	0.27			$	0.07
Diluted		$	0.22		$	0.27		$	0.29		$	0.27			$	0.07
Weighted average common shares outstanding:
Basic			10,994,467			9,792,032			8,851,446			7,348,992				7,280,183
Diluted			11,450,552			10,360,301			9,306,029			7,543,606				7,566,344

 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY
Consolidated Balance Sheets
(Unaudited)
		As of
		December 31, 2018				September 30, 2018				June 30, 2018				March 31, 2018				December 31, 2017
		(Dollars in thousands)
Assets:
Cash and due from banks		$	22,664			$	18,212			$	17,181			$	18,786			$	19,054
Interest-bearing deposits in other banks			66,351				25,926				35,805				33,509				38,895
Total cash and cash equivalents			89,015				44,138				52,986				52,295				57,949
Time deposits in other banks			–				245				245				245				245
Investment securities:
Available for sale securities, at fair value			179,461				33,449				34,519				35,802				37,243
Total investment securities			179,461				33,449				34,519				35,802				37,243
Loans held for sale			3,945				5,500				7,715				4,530				3,814
Loans:
Loans held for investment			1,092,940				954,074				917,521				882,101				869,119
Less: allowance for loan and lease losses			(6,286	)			(6,156	)			(6,015	)			(5,727	)			(5,652	)
Loans, net			1,086,654				947,918				911,506				876,374				863,467
Premises and equipment, net			54,086				46,135				44,945				43,343				42,189
Accrued interest receivable			4,934				3,715				3,195				3,115				3,466
Other real estate owned and repossessed assets			782				289				289				268				21
Goodwill			19,365				4,485				4,485				4,485				4,485
Core deposit intangible			8,558				2,959				3,135				3,311				3,486
SBA servicing asset			3,965				3,561				3,521				3,512				3,411
Deferred tax asset, net			209				1,667				1,616				1,588				1,480
Bank-owned life insurance			7,401				483				482				480				479
Federal Home Loan Bank and other bank stock, at cost			5,304				4,861				4,830				4,802				4,812
Other assets			4,290				2,806				3,207				5,328				3,751
Total assets		$	1,467,969			$	1,102,211			$	1,076,676			$	1,039,478			$	1,030,298
Liabilities and Stockholders’ Equity
Liabilities:
Deposits:
Transaction accounts:
Noninterest-bearing		$	256,784			$	207,727			$	183,618			$	178,457			$	176,726
Interest-bearing			378,822				222,245				220,087				235,831				250,491
Total transaction accounts			635,606				429,972				403,705				414,288				427,217
Time deposits			547,042				442,638				440,978				426,675				408,151
Total deposits			1,182,648				872,610				844,683				840,963				835,368
Accrued interest payable			702				475				431				424				407
Short-term borrowings			12,500				10,000				15,000				15,000				15,000
Long-term borrowings			67,916				64,961				66,191				75,203				76,411
Other liabilities			5,407				3,272				2,385				4,909				3,973
Total liabilities			1,269,173				951,318				928,690				936,499				931,159
Stockholders’ Equity:
Preferred stock			–				–				–				–				–
Common stock			169,939				127,541				127,344				84,952				82,615
Retained earnings			27,003				24,490				21,719				19,038				17,025
Accumulated other comprehensive income (loss)			1,854				(1,138	)			(1,077	)			(1,011	)			(501	)
Total stockholders’ equity			198,796				150,893				147,986				102,979				99,139
Total liabilities and stockholders’ equity		$	1,467,969			$	1,102,211			$	1,076,676			$	1,039,478			$	1,030,298

 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY
Loan Composition
(Unaudited)
	As of
	December 31, 2018			September 30, 2018			June 30, 2018			March 31, 2018			December 31, 2017
	(Dollars in thousands)
Loans:
Commercial and industrial loans (1)	$	173,892		$	159,776		$	149,988		$	137,400		$	135,040
Real estate:
1-4 single family residential loans		275,644			244,633			238,606			238,382			232,510
Construction, land and development loans		159,734			155,778			152,558			143,646			139,470
Commercial real estate loans (including multifamily)		397,953			324,212			305,405			289,571			285,731
Consumer loans and leases		24,378			18,174			19,588			20,824			22,736
Municipal and other loans		61,339			51,501			51,376			52,278			53,632
Total loans held in portfolio	$	1,092,940		$	954,074		$	917,521		$	882,101		$	869,119

(1) Balance includes $76.9 million, $75.9 million, $72.4 million, $70.1 million and $67.1 million of the unguaranteed portion of SBA loans as of December 31, 2018, September 30, 2018, June 30, 2018, March 31, 2018 and December 31, 2017, respectively.

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY
Deposit Composition
(Unaudited)
	As of
	December 31, 2018			September 30, 2018			June 30, 2018			March 31, 2018			December 31, 2017
	(Dollars in thousands)
Deposits:
Noninterest-bearing demand deposits	$	256,784		$	207,727		$	183,618		$	178,457		$	176,726
Interest-bearing demand deposits		124,933			–			–			–			–
Interest-bearing NOW accounts		7,961			7,865			7,404			9,475			7,318
Savings and money market accounts		245,928			214,380			212,683			226,356			243,173
Time deposits		547,042			442,638			440,978			426,675			408,151
Total deposits	$	1,182,648		$	872,610		$	844,683		$	840,963		$	835,368

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY
Average Balances and Yields
(Unaudited)
	Three Months Ended December 31,
	2018									2017
	Average Balance (1)			Interest/ Expense			Annualized Yield/Rate			Average Balance (1)			Interest/ Expense			Annualized Yield/Rate
	(Dollars in thousands)
Interest-earning assets:
Interest-earning deposits in other banks	$	19,828		$	120		2.40	%		$	35,656		$	167		1.86	%
Loans, including loans held for sale (2)		1,045,628			15,817		6.00	%			866,798			11,896		5.44	%
Investment securities and other		133,669			985		2.92	%			46,002			229		1.97	%
Total interest-earning assets		1,199,125			16,922		5.60	%			948,456			12,292		5.14	%
Noninterest-earning assets		84,889									78,149
Total assets	$	1,284,014								$	1,026,605
Interest-bearing liabilities:
Interest-bearing demand deposits	$	78,237		$	100		0.51	%		$	–		$	–		0.00	%
Interest-bearing NOW accounts		8,521			3		0.15	%			8,710			4		0.15	%
Savings and money market accounts		221,937			368		0.66	%			240,263			357		0.59	%
Time deposits		487,811			2,142		1.74	%			412,912			1,328		1.28	%
FHLB advances and other borrowings		82,716			447		2.14	%			86,413			546		2.51	%
Total interest-bearing liabilities		879,222			3,060		1.38	%			748,298			2,235		1.18	%
Noninterest-bearing liabilities and shareholders’ equity:
Noninterest-bearing demand deposits		226,976									174,177
Other liabilities		3,281									3,660
Stockholders’ equity		174,535									100,470
Total liabilities and stockholders’ equity	$	1,284,014								$	1,026,605
Net interest rate spread							4.22	%								3.96	%
Net interest income and margin				$	13,862		4.59	%					$	10,057		4.21	%
Net interest income and margin (tax equivalent)(3)				$	14,076		4.62	%					$	10,290		4.30	%

(1) Average balances presented are derived from daily average balances.
(2) Includes loans on nonaccrual status.
(3) In order to make pretax income and resultant yields on tax-exempt loans comparable to those on taxable loans, a tax-equivalent adjustment has been computed using a federal tax rate of 21% and 34% for the three months ended December 31, 2018 and 2017, respectively.

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY
Average Balances and Yields
(Unaudited)
	Three Months Ended
	December 31, 2018									September 30, 2018
	Average Balance (1)			Interest/ Expense			Annualized Yield/Rate			Average Balance (1)			Interest/ Expense			Annualized Yield/Rate
	(Dollars in thousands)
Interest-earning assets:
Interest-earning deposits in other banks	$	19,828		$	120		2.40	%		$	24,007		$	140		2.32	%
Loans, including loans held for sale (2)		1,045,628			15,817		6.00	%			944,429			13,901		5.84	%
Investment securities and other		133,669			985		2.92	%			39,056			235		2.38	%
Total interest-earning assets		1,199,125			16,922		5.60	%			1,007,492			14,276		5.62	%
Noninterest-earning assets		84,889									77,988
Total assets	$	1,284,014								$	1,085,480
Interest-bearing liabilities:
Interest-bearing demand deposits	$	78,237		$	100		0.51	%		$	–		$	–		0.00	%
Interest-bearing NOW accounts		8,521			3		0.15	%			7,932			3		0.15	%
Savings and money market accounts		221,937			368		0.66	%			212,511			338		0.63	%
Time deposits		487,811			2,142		1.74	%			442,149			1,856		1.67	%
FHLB advances and other borrowings		82,716			447		2.14	%			77,471			389		1.99	%
Total interest-bearing liabilities		879,222			3,060		1.38	%			740,063			2,586		1.39	%
Noninterest-bearing liabilities and shareholders’ equity:
Noninterest-bearing demand deposits		226,976									192,408
Other liabilities		3,281									3,182
Stockholders’ equity		174,535									149,827
Total liabilities and stockholders’ equity	$	1,284,014								$	1,085,480
Net interest rate spread							4.22	%								4.23	%
Net interest income and margin				$	13,862		4.59	%					$	11,690		4.60	%
Net interest income and margin (tax equivalent)(3)				$	14,076		4.62	%					$	11,803		4.65	%

(1) Average balances presented are derived from daily average balances.
(2) Includes loans on nonaccrual status.
(3) In order to make pretax income and resultant yields on tax-exempt loans comparable to those on taxable loans, a tax-equivalent adjustment has been computed using a federal tax rate of 21% for the three months ended December 31, 2018 and September 30, 2018, respectively.

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY
Reconciliation of Non-GAAP Financial Measures – Diluted Earnings Per Share
(Unaudited)
	As of or for the Three Months Ended
	December 31, 2018				September 30, 2018				June 30, 2018			March 31, 2018			December 31, 2017
	(Dollars in thousands, except per share data)
Basic and diluted earnings per share – GAAP basis:
Net income	$	2,513			$	2,771			$	2,681		$	2,013		$	523
Less:
Participated securities share of undistributed earnings		–				–				–			–			–
Net income available to common stockholders	$	2,513			$	2,771			$	2,681		$	2,013		$	523
Weighted average number of common shares – basic		10,994,467				9,792,032				8,851,446			7,348,992			7,280,183
Weighted average number of common shares – diluted		11,450,552				10,360,301				9,306,029			7,543,606			7,566,344
Basic earnings per common share	$	0.23			$	0.28			$	0.30		$	0.27		$	0.07
Diluted earnings per common share	$	0.22			$	0.27			$	0.29		$	0.27		$	0.07
Basic and diluted earnings per share – Non-GAAP basis:
Net income	$	2,513			$	2,771			$	2,681		$	2,013		$	523
Pre-tax adjustments:
Noninterest expense
Merger related expenses		1,447				270				–			–			–
Taxes:
Tax effect of adjustments		(149	)			(55	)			–			–			–
Adjusted net income	$	3,811			$	2,986			$	2,681		$	2,013		$	523
Weighted average number of common shares – basic		10,994,467				9,792,032				8,851,446			7,348,992			7,280,183
Weighted average number of common shares – diluted		11,450,552				10,360,301				9,306,029			7,543,606			7,566,344
Basic earnings per common share – Non-GAAP basis	$	0.35			$	0.30			$	0.30		$	0.27		$	0.07
Diluted earnings per common share – Non-GAAP basis	$	0.33			$	0.29			$	0.29		$	0.27		$	0.07

 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY
Reconciliation of Non-GAAP Financial Measures – Net Interest Margin on a Fully Taxable Equivalent Basis
(Unaudited)
		As of or for the Three Months Ended
		December 31, 2018				September 30, 2018				June 30, 2018				March 31, 2018				December 31, 2017
		(Dollars in thousands, except per share data)
Net interest margin – GAAP basis:
Net interest income		$	13,862			$	11,690			$	11,082			$	10,381			$	10,057
Average interst-earning assets			1,199,125				1,007,492				982,504				953,749				948,456
Net interest margin			4.59	%			4.60	%			4.52	%			4.41	%			4.21	%
Net interest margin – Non-GAAP basis:
Net interest income		$	13,862			$	11,690			$	11,082			$	10,381			$	10,057
Plus:
Impact of fully taxable equivalent adjustment			114				113				114				116				233
Net interest income on a fully taxable equivalent basis		$	13,976			$	11,803			$	11,196			$	10,497			$	10,290
Average interst-earning assets			1,199,125				1,007,492				982,504				953,749				948,456
Net interest margin on a fully taxable equivalent basis – Non-GAAP basis			4.62	%			4.65	%			4.57	%			4.46	%			4.30	%

 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY
Reconciliation of Non-GAAP Financial Measures – Tangible Book Value Per Share
(Unaudited)
	As of
	December 31, 2018			September 30, 2018			June 30, 2018			March 31, 2018			December 31, 2017
	(Dollars in thousands, except per share data)
Total stockholders’ equity	$	198,796		$	150,893		$	147,986		$	102,979		$	99,139
Less:
Goodwill and other intangible assets		27,923			7,444			7,620			7,796			7,971
Tangible stockholders’ equity	$	170,873		$	143,449		$	140,366		$	95,183		$	91,168
Shares outstanding		12,103,753			9,812,481			9,786,611			7,486,611			7,280,183
Book value per share	$	16.42		$	15.38		$	15.12		$	13.76		$	13.62
Less:
Goodwill and other intangible assets per share		2.30			0.76			0.78			1.05			1.10
Tangible book value per share	$	14.12		$	14.62		$	14.34		$	12.71		$	12.52

 

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY
Reconciliation of Non-GAAP Financial Measures – Tangible Equity to Tangible Assets
(Unaudited)
	As of
	December 31, 2018				September 30, 2018				June 30, 2018				March 31, 2018				December 31, 2017
	(Dollars in thousands)
Total stockholders’ equity to total assets – GAAP basis:
Total stockholders’ equity (numerator)	$	198,796			$	150,893			$	147,986			$	102,979			$	99,139
Total assets (denominator)		1,467,969				1,102,211				1,076,676				1,039,478				1,030,298
Total stockholders’ equity to total assets		13.54	%			13.69	%			13.74	%			9.91	%			9.62	%
Tangible equity to tangible assets – Non-GAAP basis:
Tangible equity:
Total stockholders’ equity	$	198,796			$	150,893			$	147,986			$	102,979			$	99,139
Less:
Goodwill and other intangible assets		27,923				7,444				7,620				7,796				7,971
Total tangible common equity (numerator)	$	170,873			$	143,449			$	140,366			$	95,183			$	91,168
Tangible assets:
Total assets		1,467,969				1,102,211				1,076,676				1,039,478				1,030,298
Less:
Goodwill and other intangible assets		27,923				7,444				7,620				7,796				7,971
Total tangible assets (denominator)	$	1,440,046			$	1,094,767			$	1,069,056			$	1,031,682			$	1,022,327
Tangible equity to tangible assets		11.87	%			13.10	%			13.13	%			9.23	%			8.92	%

Contacts:		Dennard Lascar Investor Relations Ken Dennard / Natalie Hairston (713) 529-6600 [email protected]